[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 60.48%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 110,264 72,730 38,317 132,000 87,888 58,483 25,713 163.71%
PBT 16,994 11,149 6,008 21,859 13,664 9,053 2,844 228.93%
Tax -3,223 -1,934 -1,035 -3,910 -2,422 -1,542 -303 382.97%
NP 13,771 9,215 4,973 17,949 11,242 7,511 2,541 208.21%
-
NP to SH 13,911 9,296 4,979 18,279 11,390 7,619 2,602 205.43%
-
Tax Rate 18.97% 17.35% 17.23% 17.89% 17.73% 17.03% 10.65% -
Total Cost 96,493 63,515 33,344 114,051 76,646 50,972 23,172 158.60%
-
Net Worth 145,996 141,129 143,562 136,263 128,963 124,143 121,588 12.95%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 4,866 - - - -
Div Payout % - - - 26.62% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 145,996 141,129 143,562 136,263 128,963 124,143 121,588 12.95%
NOSH 248,000 248,000 248,000 248,000 248,000 243,418 243,177 1.31%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.49% 12.67% 12.98% 13.60% 12.79% 12.84% 9.88% -
ROE 9.53% 6.59% 3.47% 13.41% 8.83% 6.14% 2.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 45.32 29.89 15.75 54.25 36.12 24.03 10.57 163.68%
EPS 5.72 3.82 2.05 7.51 4.68 3.13 1.07 205.42%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.59 0.56 0.53 0.51 0.50 12.91%
Adjusted Per Share Value based on latest NOSH - 248,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.23 14.66 7.73 26.61 17.72 11.79 5.18 163.84%
EPS 2.80 1.87 1.00 3.69 2.30 1.54 0.52 206.89%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.2943 0.2845 0.2894 0.2747 0.26 0.2503 0.2451 12.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.19 1.58 0.91 0.755 0.69 0.65 0.70 -
P/RPS 2.63 5.29 5.78 1.39 1.91 2.71 6.62 -45.92%
P/EPS 20.82 41.36 44.47 10.05 14.74 20.77 65.42 -53.35%
EY 4.80 2.42 2.25 9.95 6.78 4.82 1.53 114.15%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 1.98 2.72 1.54 1.35 1.30 1.27 1.40 25.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 26/04/17 27/02/17 28/11/16 24/08/16 27/04/16 -
Price 1.03 1.51 1.52 0.845 0.775 0.64 0.72 -
P/RPS 2.27 5.05 9.65 1.56 2.15 2.66 6.81 -51.89%
P/EPS 18.02 39.52 74.28 11.25 16.56 20.45 67.29 -58.42%
EY 5.55 2.53 1.35 8.89 6.04 4.89 1.49 140.09%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 1.72 2.60 2.58 1.51 1.46 1.25 1.44 12.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment